Operating ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Net Income

14,393

14,987

14,643

14,005

12,898

18,149

Depreciation & Amortization

2,269

2,210

2,030

1,965

1,967

2,002

Net Change in Loans Held-for-Sale

472

-6,785

-5,809

5,351

-6,423

-3,596

Other Adjustments

4,738

-563

1,124

2,511

1,619.5

-7,942

Changes in Trading Assets

-59,365

-13,953

-231,665

142,027

-46,637

20,107

Changes in Securities Borrowed

-24,394

14,722

-19,156

32,926

-53,277

-510

Changes in Accrued Interest and Accounts Receivable

-17,530

-6,783

-17,070

21,216

13,060

-5,994

Changes in Trading Liabilities

18,385

40,249

-10,486

-51,219

270

12,161

Changes in Accounts Payable

13,744

-9,036

1,276

-17,489

4,236

1,552

Changes in Other Operating Activities

-1,329

-8,350

9,969

-6,181

-4,908

-512

Cash from Operating Activities

-45,214

29,547

-251,839

147,758

-74,081

38,469

Cash Flow StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Provision for Credit Losses

3,403

2,849

3,305

2,631

3,111

3,052

Investing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Net Change in Short-Term Interbank Lending and Reverse Repurchase Agreements

44,868

-41,037

-134,479

95,696

2,160

-62,191

Net Change in Loans Held-for-Investment

-26,230

-53,052

-4,174

-16,051

-13,710

-9,868

Net Change in Securities and Investments

-35,256

-76,242

22,548

-58,670

-33,751

-20,094

Payments for Business Acquisitions

—

—

—

—

—

-2,362

Other Investing Activities

-4,693

-2,729

-1,971

-3,355

1,896

276

Cash from Investing Activities

-21,311

-173,060

-118,076

17,620

-43,405

-94,239

Financing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Net Change in Deposits

-13,908

68,433

85,029

-18,967

29,478

-32,221

Net Change in Short-Term Interbank Borrowing and Repurchase Agreements

-27,779

62,289

236,204

-92,467

-11,552

75,167

Issuance of Short-Term Debt

3,393

-45

10,817

2,084

3,051

861

Net Issuance / (Repayments) of Short-Term Debt

3,393

-45

10,817

2,084

3,051

861

Issuance of Long-Term Debt

31,130

23,957

29,927

30,966

24,846

24,716

Repayments of Long-Term Debt

-27,791

-22,364

-28,457

-29,225

-20,670

-25,457

Net Issuance / (Repayments) of Long-Term Debt

3,339

1,593

1,470

1,741

4,176

-741

Repurchases of Common Shares

-8,293

-7,506

-7,528

-4,301

-6,361

-5,336

Net Issuance / (Repurchases) of Common Shares

-8,293

-7,506

-7,528

-4,301

-6,361

-5,336

Issuance of Preferred Shares

—

1,500

3,000

—

—

1,250

Repurchases of Preferred Shares

—

-1,500

-3,000

-1,600

-2,250

-6,000

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

-1,600

-2,250

-4,750

Common Share Dividends Paid

-4,180

-4,205

-3,823

-3,858

-3,655

-3,777

Other Financing Activities

-345

2,245

-4,110

1,663

-2,141

-715

Cash from Financing Activities

-47,773

122,804

318,059

-115,705

10,746

27,238

Free Cash FlowSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Free Cash Flow

-45,214

29,547

-251,839

147,758

-74,081

38,469

Levered Free Cash Flow

-47,445

35,237

-238,498

140,739

-65,525

46,644

Unlevered Free Cash Flow

-68,220

19,059

-265,102

123,245

-85,289

28,806

Net Change in Cash

-114,298

-20,709

-51,856

49,673

-106,740

-28,532